XML 55 R44.htm IDEA: XBRL DOCUMENT v3.20.2
Warrants (Tables) - Warrant [Member]
9 Months Ended
Sep. 30, 2020
Class of Warrant or Right [Line Items]  
Schedule of warrants to purchase the Company's common stock

Issuance Date  Warrants Issued   Exercise Price   Full Vesting Date  Expiration Date
November 20, 2015   70,000   $5.00   November 20, 2015  November 20, 2020
April 27, 2016   60,000   $2.91   April 27, 2016  April 27, 2019
Schedule of assumptions used to estimate fair value warrants granted

    2020  
Expected dividend yield     0 %
Expected volatility     36.96 - 41.55 %
Risk-free interest rate     0.190 - 0.440 %
Expected life of warrants     2.5 - 5.0 years  
Schedule of warrant activity

   Number of
Warrants
   Weighted-
Average
Exercise
Price
   Weighted-
Average
Remaining
Contractual
Life in
Years
   Aggregate
Intrinsic
Value
 
Outstanding – December 31, 2019   503,523   $0.95    1.96   $258,328 
Exercisable – December 31, 2019   503,523   $0.95    1.96   $258,328 
Granted   2,576,878    0.46           
Exercised   (283,530)   0.01           
Forfeited or Expired                  
Outstanding – September 30, 2020   2,796,871   $0.60    4.17   $5,250,630 
Exercisable – September 30, 2020   2,796,871   $0.60    4.17   $5,250,647 

 

   Number of
Warrants
   Weighted-
Average
Exercise
Price
   Weighted-
Average
Remaining
Contractual
Life in
Years
   Aggregate
Intrinsic
Value
 
Outstanding – January 10, 2019   2,280,000   $0.72    3.44   $ 
Exercisable – January 10, 2019   2,280,000   $0.72    3.44   $ 
Granted   2,250,000    0.23           
Exercised                  
Forfeited or Expired   (60,000)   2.91           
Outstanding – September 30, 2019   4,470,000   $0.45    2.51   $2,557,100 
Exercisable – September 30, 2019   4,470,000   $0.45    2.51   $2,557,100